XML 180 R63.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE MEASUREMENT (Tables)
12 Months Ended
Dec. 31, 2013
FAIR VALUE MEASUREMENT  
Items measured at fair value on a recurring basis

Fair Value Levels

 

In millions of dollars at December 31, 2013

 

Level 1(1)

 

Level 2(1)

 

Level 3

 

Gross
inventory

 

Netting(2)

 

Net
balance

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

$

 

$

172,848

 

$

3,566

 

$

176,414

 

$

(34,933

)

$

141,481

 

Trading non-derivative assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

$

 

$

22,861

 

$

1,094

 

$

23,955

 

$

 

$

23,955

 

Residential

 

 

1,223

 

2,854

 

4,077

 

 

4,077

 

Commercial

 

 

2,318

 

256

 

2,574

 

 

2,574

 

Total trading mortgage-backed securities

 

$

 

$

26,402

 

$

4,204

 

$

30,606

 

$

 

$

30,606

 

U.S. Treasury and federal agency securities

 

$

12,080

 

$

2,757

 

$

 

$

14,837

 

$

 

$

14,837

 

State and municipal

 

 

2,985

 

222

 

3,207

 

 

3,207

 

Foreign government

 

49,220

 

25,220

 

416

 

74,856

 

 

74,856

 

Corporate

 

 

28,699

 

1,835

 

30,534

 

 

30,534

 

Equity securities

 

58,761

 

1,958

 

1,057

 

61,776

 

 

61,776

 

Asset-backed securities

 

 

1,274

 

4,342

 

5,616

 

 

5,616

 

Other trading assets

 

 

8,491

 

3,184

 

11,675

 

 

11,675

 

Total trading non-derivative assets

 

$

120,061

 

$

97,786

 

$

15,260

 

$

233,107

 

$

 

$

233,107

 

Trading derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

 

$

11

 

$

624,902

 

$

3,467

 

$

628,380

 

 

 

 

 

Foreign exchange contracts

 

40

 

91,189

 

1,325

 

92,554

 

 

 

 

 

Equity contracts

 

5,793

 

17,611

 

1,473

 

24,877

 

 

 

 

 

Commodity contracts

 

506

 

7,775

 

801

 

9,082

 

 

 

 

 

Credit derivatives

 

 

37,336

 

3,010

 

40,346

 

 

 

 

 

Total trading derivatives

 

$

6,350

 

$

778,813

 

$

10,076

 

$

795,239

 

 

 

 

 

Cash collateral paid(3)

 

 

 

 

 

 

 

$

6,073

 

 

 

 

 

Netting agreements

 

 

 

 

 

 

 

 

 

$

(713,598

)

 

 

Netting of cash collateral received

 

 

 

 

 

 

 

 

 

(34,893

)

 

 

Total trading derivatives

 

$

6,350

 

$

778,813

 

$

10,076

 

$

801,312

 

$

(748,491

)

$

52,821

 

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

$

 

$

41,810

 

$

187

 

$

41,997

 

$

 

$

41,997

 

Residential

 

 

10,103

 

102

 

10,205

 

 

10,205

 

Commercial

 

 

453

 

 

453

 

 

453

 

Total investment mortgage-backed securities

 

$

 

$

52,366

 

$

289

 

$

52,655

 

$

 

$

52,655

 

U.S. Treasury and federal agency securities

 

$

69,139

 

$

18,449

 

$

8

 

$

87,596

 

$

 

$

87,596

 

State and municipal

 

$

 

$

17,297

 

$

1,643

 

$

18,940

 

$

 

$

18,940

 

Foreign government

 

35,179

 

60,948

 

344

 

96,471

 

 

96,471

 

Corporate

 

4

 

10,841

 

285

 

11,130

 

 

11,130

 

Equity securities

 

2,583

 

336

 

815

 

3,734

 

 

3,734

 

Asset-backed securities

 

 

13,314

 

1,960

 

15,274

 

 

15,274

 

Other debt securities

 

 

661

 

50

 

711

 

 

711

 

Non-marketable equity securities

 

 

358

 

4,347

 

4,705

 

 

4,705

 

Total investments

 

$

106,905

 

$

174,570

 

$

9,741

 

$

291,216

 

$

 

$

291,216

 

 

In millions of dollars at December 31, 2013

 

Level 1(1)

 

Level 2(1)

 

Level 3

 

Gross
inventory

 

Netting(2)

 

Net
balance

 

Loans(4)

 

$

 

$

886

 

$

4,143

 

$

5,029

 

$

 

$

5,029

 

Mortgage servicing rights

 

 

 

2,718

 

2,718

 

 

2,718

 

Non-trading derivatives and other financial assets measured on a recurring basis, gross

 

$

 

$

9,811

 

$

181

 

$

9,992

 

 

 

 

 

Cash collateral paid

 

 

 

 

 

 

 

$

82

 

 

 

 

 

Netting of cash collateral received

 

 

 

 

 

 

 

 

 

$

(2,951

)

 

 

Non-trading derivatives and other financial assets measured on a recurring basis

 

$

 

$

9,811

 

$

181

 

$

10,074

 

$

(2,951

)

$

7,123

 

Total assets

 

$

233,316

 

$

1,234,714

 

$

45,685

 

$

1,519,870

 

$

(786,375

)

$

733,495

 

Total as a percentage of gross assets(5)

 

15.4

%

81.6

%

3.0

%

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

 

$

787

 

$

890

 

$

1,677

 

$

 

$

1,677

 

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

$

 

$

85,576

 

$

902

 

$

86,478

 

$

(34,933

)

$

51,545

 

Trading account liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold, not yet purchased

 

51,035

 

9,883

 

590

 

61,508

 

 

 

61,508

 

Trading derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

 

$

12

 

$

614,586

 

$

2,628

 

$

617,226

 

 

 

 

 

Foreign exchange contracts

 

29

 

87,978

 

630

 

88,637

 

 

 

 

 

Equity contracts

 

5,783

 

26,178

 

2,331

 

34,292

 

 

 

 

 

Commodity contracts

 

363

 

8,646

 

1,161

 

10,170

 

 

 

 

 

Credit derivatives

 

 

37,510

 

3,284

 

40,794

 

 

 

 

 

Total trading derivatives

 

$

6,187

 

$

774,898

 

$

10,034

 

$

791,119

 

 

 

 

 

Cash collateral received(6)

 

 

 

 

 

 

 

$

8,827

 

 

 

 

 

Netting agreements

 

 

 

 

 

 

 

 

 

$

(713,598

)

 

 

Netting of cash collateral paid

 

 

 

 

 

 

 

 

 

(39,094

)

 

 

Total trading derivatives

 

$

6,187

 

$

774,898

 

$

10,034

 

$

799,946

 

$

(752,692

)

$

47,254

 

Short-term borrowings

 

$

 

$

3,663

 

$

29

 

$

3,692

 

$

 

$

3,692

 

Long-term debt

 

 

20,080

 

6,797

 

26,877

 

 

26,877

 

Non-trading derivatives and other financial liabilities measured on a recurring basis, gross

 

$

 

$

1,719

 

$

10

 

$

1,729

 

 

 

 

 

Cash collateral received(7)

 

 

 

 

 

 

 

$

282

 

 

 

 

 

Total non-trading derivatives and other financial liabilities measured on a recurring basis

 

$

 

$

1,719

 

$

10

 

$

2,011

 

 

 

$

2,011

 

Total liabilities

 

$

57,222

 

$

896,606

 

$

19,252

 

$

982,189

 

$

(787,625

)

$

194,564

 

Total as a percentage of gross liabilities(5)

 

5.9

%

92.1

%

2.0

%

 

 

 

 

 

 

 


(1)         For the year ended December 31, 2013, the Company transferred assets of approximately $2.5 billion from Level 1 to Level 2, primarily related to foreign government securities, which were not traded with sufficient frequency to constitute an active market. During the year ended December 31, 2013, the Company transferred assets of approximately $49.3 billion from Level 2 to Level 1, substantially all related to U.S. Treasury securities held across the Company’s major investment portfolios where Citi obtained additional information from its external pricing sources to meet the criteria for Level 1 classification. During the year ended December 31, 2013, the Company transferred liabilities of $30 million from Level 1 to Level 2, and liabilities of $75 million from Level 2 to Level 1.

(2)         Represents netting of: (i) the amounts due under securities purchased under agreements to resell and the amounts owed under securities sold under agreements to repurchase; and (ii) derivative exposures covered by a qualifying master netting agreement and cash collateral offsetting.

(3)         This is the net amount of the $45,167 million of gross cash collateral paid, of which $39,094 million was used to offset derivative liabilities.

(4)        There is no allowance for loan losses recorded for loans reported at fair value.

(5)         Because the amount of the cash collateral received has not been allocated to the Level 1, 2 and 3 subtotals, these percentages are calculated based on total assets and liabilities measured at fair value on a recurring basis, excluding the cash collateral paid/received on derivatives.

(6)         This is the net amount of the $43,720 million of gross cash collateral received, of which $34,893 million was used to offset derivative assets.

(7)         This is the net amount of the $3,233 million of gross cash collateral received, of which $2,951 million was used to offset derivative assets.

 

Fair Value Levels

 

In millions of dollars at December 31, 2012

 

Level 1(1)

 

Level 2(1)

 

Level 3

 

Gross
inventory

 

Netting(2)

 

Net
balance

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

$

 

$

198,278

 

$

5,043

 

$

203,321

 

$

(42,732

)

$

160,589

 

Trading non-derivative assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

 

29,835

 

1,325

 

31,160

 

 

31,160

 

Residential

 

 

1,663

 

1,805

 

3,468

 

 

3,468

 

Commercial

 

 

1,322

 

1,119

 

2,441

 

 

2,441

 

Total trading mortgage-backed securities

 

$

 

$

32,820

 

$

4,249

 

$

37,069

 

$

 

$

37,069

 

U.S. Treasury and federal agency securities

 

$

15,416

 

$

4,940

 

$

 

$

20,356

 

$

 

$

20,356

 

State and municipal

 

 

3,611

 

195

 

3,806

 

 

3,806

 

Foreign government

 

57,831

 

31,097

 

311

 

89,239

 

 

89,239

 

Corporate

 

 

33,194

 

2,030

 

35,224

 

 

35,224

 

Equity securities

 

54,640

 

2,094

 

264

 

56,998

 

 

56,998

 

Asset-backed securities

 

 

899

 

4,453

 

5,352

 

 

5,352

 

Other trading assets

 

 

15,944

 

2,321

 

18,265

 

 

18,265

 

Total trading non-derivative assets

 

$

127,887

 

$

124,599

 

$

13,823

 

$

266,309

 

$

 

$

266,309

 

Trading derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

 

$

2

 

$

897,635

 

$

1,710

 

$

899,347

 

 

 

 

 

Foreign exchange contracts

 

18

 

75,358

 

902

 

76,278

 

 

 

 

 

Equity contracts

 

2,359

 

14,109

 

1,741

 

18,209

 

 

 

 

 

Commodity contracts

 

410

 

9,752

 

695

 

10,857

 

 

 

 

 

Credit derivatives

 

 

49,858

 

4,166

 

54,024

 

 

 

 

 

Total trading derivatives

 

$

2,789

 

$

1,046,712

 

$

9,214

 

$

1,058,715

 

 

 

 

 

Cash collateral paid(3)

 

 

 

 

 

 

 

$

5,597

 

 

 

 

 

Netting agreements

 

 

 

 

 

 

 

 

 

$

(970,782

)

 

 

Netting of cash collateral received

 

 

 

 

 

 

 

 

 

(38,910

)

 

 

Total trading derivatives

 

$

2,789

 

$

1,046,712

 

$

9,214

 

$

1,064,312

 

$

(1,009,692

)

$

54,620

 

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

$

46

 

$

45,841

 

$

1,458

 

$

47,345

 

$

 

$

47,345

 

Residential

 

 

7,472

 

205

 

7,677

 

 

7,677

 

Commercial

 

 

449

 

 

449

 

 

449

 

Total investment mortgage-backed securities

 

$

46

 

$

53,762

 

$

1,663

 

$

55,471

 

$

 

$

55,471

 

U.S. Treasury and federal agency securities

 

$

13,204

 

$

78,625

 

$

12

 

$

91,841

 

$

 

$

91,841

 

State and municipal

 

$

 

$

17,483

 

$

849

 

$

18,332

 

$

 

$

18,332

 

Foreign government

 

36,048

 

57,616

 

383

 

94,047

 

 

94,047

 

Corporate

 

 

9,289

 

385

 

9,674

 

 

9,674

 

Equity securities

 

4,037

 

132

 

773

 

4,942

 

 

4,942

 

Asset-backed securities

 

 

11,910

 

2,220

 

14,130

 

 

14,130

 

Other debt securities

 

 

 

258

 

258

 

 

258

 

Non-marketable equity securities

 

 

404

 

5,364

 

5,768

 

 

5,768

 

Total investments

 

$

53,335

 

$

229,221

 

$

11,907

 

$

294,463

 

$

 

$

294,463

 

 

In millions of dollars at December 31, 2012

 

Level 1(1)

 

Level 2(1)

 

Level 3

 

Gross
inventory

 

Netting(2)

 

Net
balance

 

Loans(4)

 

$

 

$

356

 

$

4,931

 

$

5,287

 

$

 

$

5,287

 

Mortgage servicing rights

 

 

 

1,942

 

1,942

 

 

1,942

 

Non-trading derivatives and other financial assets measured on a recurring basis, gross

 

$

 

$

15,293

 

$

2,452

 

$

17,745

 

 

 

 

 

Cash collateral paid

 

 

 

 

 

 

 

$

214

 

 

 

 

 

Netting of cash collateral received

 

 

 

 

 

 

 

 

 

$

(4,660

)

 

 

Non-trading derivatives and other financial assets measured on a recurring basis

 

$

 

$

15,293

 

$

2,452

 

$

17,959

 

$

(4,660

)

$

13,299

 

Total assets

 

$

184,011

 

$

1,614,459

 

$

49,312

 

$

1,853,593

 

$

(1,057,084

)

$

796,509

 

Total as a percentage of gross assets(5)

 

10.0

%

87.4

%

2.7

%

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

 

$

661

 

$

786

 

$

1,447

 

$

 

$

1,447

 

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

 

158,580

 

841

 

159,421

 

(42,732

)

116,689

 

Trading account liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold, not yet purchased

 

55,145

 

8,288

 

365

 

63,798

 

 

 

63,798

 

Trading account derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

 

$

1

 

$

890,362

 

$

1,529

 

$

891,892

 

 

 

 

 

Foreign exchange contracts

 

10

 

81,137

 

902

 

82,049

 

 

 

 

 

Equity contracts

 

2,664

 

25,986

 

3,189

 

31,839

 

 

 

 

 

Commodity contracts

 

317

 

10,348

 

1,466

 

12,131

 

 

 

 

 

Credit derivatives

 

 

47,746

 

4,508

 

52,254

 

 

 

 

 

Total trading derivatives

 

$

2,992

 

$

1,055,579

 

$

11,594

 

$

1,070,165

 

 

 

 

 

Cash collateral received(6)

 

 

 

 

 

 

 

$

7,923

 

 

 

 

 

Netting agreements

 

 

 

 

 

 

 

 

 

$

(970,782

)

 

 

Netting of cash collateral paid

 

 

 

 

 

 

 

 

 

(55,555

)

 

 

Total trading derivatives

 

$

2,992

 

$

1,055,579

 

$

11,594

 

$

1,078,088

 

$

(1,026,337

)

$

51,751

 

Short-term borrowings

 

 

706

 

112

 

818

 

 

818

 

Long-term debt

 

 

23,038

 

6,726

 

29,764

 

 

29,764

 

Non-trading derivatives and other financial liabilities measured on a recurring basis, gross

 

$

 

$

2,228

 

$

24

 

$

2,252

 

 

 

 

 

Cash collateral received(7)

 

 

 

 

 

 

 

$

658

 

 

 

 

 

Non-trading derivatives and other financial liabilities measured on a recurring basis

 

$

 

$

2,228

 

$

24

 

$

2,910

 

$

 

$

2,910

 

Total liabilities

 

$

58,137

 

$

1,249,080

 

$

20,448

 

$

1,336,246

 

$

(1,069,069

)

$

267,177

 

Total as a percentage of gross liabilities(5)

 

4.4

%

94.1

%

1.5

%

 

 

 

 

 

 

 


(1)         For the year ended December 31, 2012, the Company transferred assets of $1.7 billion from Level 1 to Level 2, primarily related to foreign government bonds, which were not traded with enough frequency to constitute an active market. During the year ended December 31, 2012, the Company transferred assets of $1.2 billion from Level 2 to Level 1 primarily related to foreign government bonds, which were traded with sufficient frequency to constitute an active market. During the year ended December 31, 2012, the Company transferred liabilities of $70 million from Level 1 to Level 2, and liabilities of $150 million from Level 2 to Level 1.

(2)         Represents netting of: (i) the amounts due under securities purchased under agreements to resell and the amounts owed under securities sold under agreements to repurchase; and (ii) derivative exposures covered by a qualifying master netting agreement and cash collateral offsetting.

(3)         This is the net amount of the $61,152 million of gross cash collateral paid, of which $55,555 million was used to offset derivative liabilities.

(4)        There is no allowance for loan losses recorded for loans reported at fair value.

(5)         Because the amount of the cash collateral received has not been allocated to the Level 1, 2 and 3 subtotals, these percentages are calculated based on total assets and liabilities measured at fair value on a recurring basis, excluding the cash collateral paid/received on derivatives.

(6)         This is the net amount of the $46,833 million of gross cash collateral received, of which $38,910 million was used to offset derivative assets.

(7)         This is the net amount of the $5,318 million of gross cash collateral received, of which $4,660 million was used to offset derivative liabilities.

 

Changes in level 3 fair value category

 

 

 

 

 

 

Net realized/unrealized
gains (losses) incl. in

 

Transfers

 

 

 

 

 

 

 

 

 

 

 

Unrealized

 

In millions of dollars

 

Dec. 31,
2012

 

Principal
transactions

 

Other(1)(2)

 

into
Level 3

 

out of
Level 3

 

Purchases

 

Issuances

 

Sales

 

Settlements

 

Dec. 31,
2013

 

gains (losses)
still held(3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

$

5,043

 

$

(137

)

$

 

$

627

 

$

(1,871

)

$

59

 

$

 

$

71

 

$

(226

)

$

3,566

 

$

(124

)

Trading non-derivative assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

$

1,325

 

$

141

 

$

 

$

1,386

 

$

(1,477

)

$

1,316

 

$

68

 

$

(1,310

)

$

(355

)

$

1,094

 

$

52

 

Residential

 

1,805

 

474

 

 

513

 

(372

)

3,630

 

 

(3,189

)

(7

)

2,854

 

10

 

Commercial

 

1,119

 

114

 

 

278

 

(304

)

244

 

 

(1,178

)

(17

)

256

 

14

 

Total trading mortgage-backed securities

 

$

4,249

 

$

729

 

$

 

$

2,177

 

$

(2,153

)

$

5,190

 

$

68

 

$

(5,677

)

$

(379

)

$

4,204

 

$

76

 

U.S. Treasury and federal agency securities

 

$

 

$

(1

)

$

 

$

54

 

$

 

$

 

$

 

$

(53

)

$

 

$

 

$

 

State and municipal

 

195

 

37

 

 

9

 

 

107

 

 

(126

)

 

222

 

15

 

Foreign government

 

311

 

(21

)

 

156

 

(67

)

326

 

 

(289

)

 

416

 

5

 

Corporate

 

2,030

 

(20

)

 

410

 

(410

)

2,864

 

 

(2,116

)

(923

)

1,835

 

(406

)

Equity securities

 

264

 

129

 

 

228

 

(210

)

829

 

 

(183

)

 

1,057

 

59

 

Asset-backed securities

 

4,453

 

544

 

 

181

 

(193

)

5,165

 

 

(5,579

)

(229

)

4,342

 

123

 

Other trading assets

 

2,321

 

202

 

 

960

 

(1,592

)

3,879

 

 

(2,253

)

(333

)

3,184

 

(7

)

Total trading non-derivative assets

 

$

13,823

 

$

1,599

 

$

 

$

4,175

 

$

(4,625

)

$

18,360

 

$

68

 

$

(16,276

)

$

(1,864

)

$

15,260

 

$

(135

)

Trading derivatives, net(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

 

181

 

292

 

 

692

 

(226

)

228

 

 

(155

)

(173

)

839

 

779

 

Foreign exchange contracts

 

 

625

 

 

29

 

(35

)

26

 

 

(10

)

60

 

695

 

146

 

Equity contracts

 

(1,448

)

96

 

 

25

 

295

 

298

 

 

(149

)

25

 

(858

)

(453

)

Commodity contracts

 

(771

)

296

 

 

 

46

 

15

 

 

(25

)

79

 

(360

)

384

 

Credit derivatives

 

(342

)

(368

)

 

106

 

(183

)

20

 

 

 

493

 

(274

)

(544

)

Total trading derivatives, net(4)

 

$

(2,380

)

$

941

 

$

 

$

852

 

$

(103

)

$

587

 

$

 

$

(339

)

$

484

 

$

42

 

$

312

 

 

 

 

 

 

Net realized/unrealized
gains (losses) incl. in

 

Transfers

 

 

 

 

 

 

 

 

 

 

 

Unrealized

 

In millions of dollars

 

Dec. 31,
2012

 

Principal
transactions

 

Other(1)(2)

 

into
Level 3

 

out of
Level 3

 

Purchases

 

Issuances

 

Sales

 

Settlements

 

Dec. 31,
2013

 

gains (losses)
still held(3)

 

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

$

1,458

 

$

 

$

(7

)

$

2,058

 

$

(3,820

)

$

593

 

$

 

$

(38

)

$

(57

)

$

187

 

$

11

 

Residential

 

205

 

 

30

 

60

 

(265

)

212

 

 

(140

)

 

102

 

7

 

Commercial

 

 

 

 

4

 

(21

)

17

 

 

 

 

 

 

Total investment mortgage-backed securities

 

$

1,663

 

$

 

$

23

 

$

2,122

 

$

(4,106

)

$

822

 

$

 

$

(178

)

$

(57

)

$

289

 

$

18

 

U.S. Treasury and federal agency securities

 

$

12

 

$

 

$

 

$

 

$

 

$

 

$

 

$

(4

)

$

 

$

8

 

$

 

State and municipal

 

849

 

 

10

 

12

 

(122

)

1,236

 

 

(217

)

(125

)

1,643

 

(75

)

Foreign government

 

383

 

 

2

 

178

 

(256

)

506

 

 

(391

)

(78

)

344

 

(28

)

Corporate

 

385

 

 

(27

)

334

 

(119

)

104

 

 

(303

)

(89

)

285

 

 

Equity securities

 

773

 

 

56

 

19

 

(1

)

1

 

 

(33

)

 

815

 

47

 

Asset-backed securities

 

2,220

 

 

117

 

1,192

 

(1,684

)

1,475

 

 

(337

)

(1,023

)

1,960

 

 

Other debt securities

 

258

 

 

 

 

(205

)

50

 

 

(53

)

 

50

 

 

Non-marketable equity securities

 

5,364

 

 

249

 

 

 

653

 

 

(342

)

(1,577

)

4,347

 

241

 

Total investments

 

$

11,907

 

$

 

$

430

 

$

3,857

 

$

(6,493

)

$

4,847

 

$

 

$

(1,858

)

$

(2,949

)

$

9,741

 

$

203

 

Loans

 

$

4,931

 

$

 

$

(24

)

$

353

 

$

 

$

179

 

$

652

 

$

(192

)

$

(1,756

)

$

4,143

 

$

(122

)

Mortgage servicing rights

 

1,942

 

 

555

 

 

 

 

634

 

(2

)

(411

)

2,718

 

553

 

Other financial assets measured on a recurring basis

 

2,452

 

 

63

 

1

 

 

216

 

474

 

(2,046

)

(979

)

181

 

(5

)

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

786

 

$

 

$

(125

)

$

32

 

$

(21

)

$

 

$

86

 

$

 

$

(118

)

$

890

 

$

(41

)

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

841

 

91

 

 

216

 

(17

)

36

 

 

40

 

(123

)

902

 

50

 

Trading account liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold, not yet purchased

 

365

 

42

 

 

89

 

(52

)

 

 

612

 

(382

)

590

 

73

 

Short-term borrowings

 

112

 

53

 

 

2

 

(10

)

 

316

 

 

(338

)

29

 

(5

)

Long-term debt

 

6,726

 

(161

)

153

 

2,461

 

(2,531

)

 

1,466

 

(1

)

(1,332

)

6,797

 

(55

)

Other financial liabilities measured on a recurring basis

 

24

 

 

(215

)

5

 

(2

)

(5

)

104

 

 

(331

)

10

 

(9

)

 


(1)              Changes in fair value for available-for-sale investments are recorded in Accumulated other comprehensive income (loss), unless other-than-temporarily impaired, while gains and losses from sales are recorded in Realized gains (losses) from sales of investments on the Consolidated Statement of Income.

(2)              Unrealized gains (losses) on MSRs are recorded in Other revenue on the Consolidated Statement of Income.

(3)              Represents the amount of total gains or losses for the period, included in earnings (and Accumulated other comprehensive income (loss) for changes in fair value for available-for-sale investments), attributable to the change in fair value relating to assets and liabilities classified as Level 3 that are still held at December 31, 2013.

(4)              Total Level 3 derivative assets and liabilities have been netted in these tables for presentation purposes only.

 

 

 

 

 

Net realized/unrealized
gains (losses) incl. in

 

Transfers

 

 

 

 

 

 

 

 

 

 

 

Unrealized

 

In millions of dollars

 

Dec. 31,
2011

 

Principal
transactions

 

Other(1)(2)

 

into
Level 3

 

out of
Level 3

 

Purchases

 

Issuances

 

Sales

 

Settlements

 

Dec. 31,
2012

 

gains (losses)
still held(3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

$

4,701

 

$

306

 

$

 

$

540

 

$

(444

)

$

 

$

 

$

 

$

(60

)

$

5,043

 

$

317

 

Trading non-derivative assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

$

861

 

$

38

 

$

 

$

1,294

 

$

(735

)

$

657

 

$

79

 

$

(735

)

$

(134

)

$

1,325

 

$

(16

)

Residential

 

1,509

 

204

 

 

848

 

(499

)

1,652

 

 

(1,897

)

(12

)

1,805

 

(27

)

Commercial

 

618

 

(32

)

 

327

 

(305

)

1,056

 

 

(545

)

 

1,119

 

28

 

Total trading mortgage-backed securities

 

$

2,988

 

$

210

 

$

 

$

2,469

 

$

(1,539

)

$

3,365

 

$

79

 

$

(3,177

)

$

(146

)

$

4,249

 

$

(15

)

U.S. Treasury and federal agency securities

 

$

3

 

$

 

$

 

$

 

$

 

$

13

 

$

 

$

(16

)

$

 

$

 

$

 

State and municipal

 

252

 

24

 

 

19

 

(18

)

61

 

 

(143

)

 

195

 

(2

)

Foreign government

 

521

 

25

 

 

89

 

(875

)

960

 

 

(409

)

 

311

 

5

 

Corporate

 

3,240

 

(90

)

 

464

 

(558

)

2,622

 

 

(1,942

)

(1,706

)

2,030

 

(28

)

Equity securities

 

244

 

(25

)

 

121

 

(47

)

231

 

 

(192

)

(68

)

264

 

(5

)

Asset-backed securities

 

5,801

 

503

 

 

222

 

(114

)

6,873

 

 

(7,823

)

(1,009

)

4,453

 

(173

)

Other trading assets

 

2,743

 

(8

)

 

1,126

 

(2,089

)

2,954

 

 

(2,092

)

(313

)

2,321

 

376

 

Total trading non-derivative assets

 

$

15,792

 

$

639

 

$

 

$

4,510

 

$

(5,240

)

$

17,079

 

$

79

 

$

(15,794

)

$

(3,242

)

$

13,823

 

$

158

 

Trading derivatives, net(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

 

726

 

(101

)

 

682

 

(438

)

311

 

 

(194

)

(805

)

181

 

(298

)

Foreign exchange contracts

 

(562

)

440

 

 

(1

)

25

 

196

 

 

(213

)

115

 

 

(190

)

Equity contracts

 

(1,737

)

326

 

 

(34

)

443

 

428

 

 

(657

)

(217

)

(1,448

)

(506

)

Commodity contracts

 

(934

)

145

 

 

(66

)

5

 

100

 

 

(89

)

68

 

(771

)

114

 

Credit derivatives

 

1,728

 

(2,355

)

 

32

 

(188

)

117

 

 

(11

)

335

 

(342

)

(692

)

Total trading derivatives, net(4)

 

$

(779

)

$

(1,545

)

$

 

$

613

 

$

(153

)

$

1,152

 

$

 

$

(1,164

)

$

(504

)

$

(2,380

)

$

(1,572

)

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

$

679

 

$

 

$

7

 

$

894

 

$

(3,742

)

$

3,622

 

$

 

$

 

$

(2

)

$

1,458

 

$

43

 

Residential

 

8

 

 

6

 

205

 

(6

)

46

 

 

(54

)

 

205

 

 

Commercial

 

 

 

 

 

(11

)

11

 

 

 

 

 

 

Total investment mortgage-backed securities

 

$

687

 

$

 

$

13

 

$

1,099

 

$

(3,759

)

$

3,679

 

$

 

$

(54

)

$

(2

)

$

1,663

 

$

43

 

U.S. Treasury and federal agency securities

 

$

75

 

$

 

$

 

$

75

 

$

(150

)

$

12

 

$

 

$

 

$

 

$

12

 

$

 

State and municipal

 

667

 

 

12

 

129

 

(153

)

412

 

 

(218

)

 

849

 

(20

)

Foreign government

 

447

 

 

20

 

193

 

(297

)

519

 

 

(387

)

(112

)

383

 

1

 

Corporate

 

989

 

 

(6

)

68

 

(698

)

224

 

 

(144

)

(48

)

385

 

8

 

Equity securities

 

1,453

 

 

119

 

 

 

 

 

(308

)

(491

)

773

 

(34

)

Asset-backed securities

 

4,041

 

 

(98

)

 

(730

)

930

 

 

(77

)

(1,846

)

2,220

 

1

 

Other debt securities

 

120

 

 

(53

)

 

 

310

 

 

(118

)

(1

)

258

 

 

Non-marketable equity securities

 

8,318

 

 

453

 

 

 

1,266

 

 

(3,373

)

(1,300

)

5,364

 

313

 

Total investments

 

$

16,797

 

$

 

$

460

 

$

1,564

 

$

(5,787

)

$

7,352

 

$

 

$

(4,679

)

$

(3,800

)

$

11,907

 

$

312

 

 

 

 

 

 

Net realized/unrealized
gains (losses) incl. in

 

Transfers

 

 

 

 

 

 

 

 

 

 

 

Unrealized

 

In millions of dollars

 

Dec. 31,
2011

 

Principal
transactions

 

Other(1)(2)

 

into
Level 3

 

out of
Level 3

 

Purchases

 

Issuances

 

Sales

 

Settlements

 

Dec. 31,
2012

 

gains (losses)
still held(3)

 

Loans

 

$

4,682

 

$

 

$

(34

)

$

1,051

 

$

(185

)

$

301

 

$

930

 

$

(251

)

$

(1,563

)

$

4,931

 

$

156

 

Mortgage servicing rights

 

2,569

 

 

(426

)

 

 

2

 

421

 

(5

)

(619

)

1,942

 

(427

)

Other financial assets measured on a recurring basis

 

2,245

 

 

366

 

21

 

(35

)

4

 

1,700

 

(50

)

(1,799

)

2,452

 

101

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

431

 

$

 

$

(141

)

$

213

 

$

(36

)

$

 

$

268

 

$

 

$

(231

)

$

786

 

$

(414

)

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

1,061

 

(64

)

 

 

(14

)

 

 

(179

)

(91

)

841

 

43

 

Trading account liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold, not yet purchased

 

412

 

(1

)

 

294

 

(47

)

 

 

216

 

(511

)

365

 

(42

)

Short-term borrowings

 

499

 

(108

)

 

47

 

(20

)

 

268

 

 

(790

)

112

 

(57

)

Long-term debt

 

6,904

 

98

 

119

 

2,548

 

(2,694

)

 

2,480

 

 

(2,295

)

6,726

 

(688

)

Other financial liabilities measured on a recurring basis

 

3

 

 

(31

)

2

 

(2

)

(4

)

6

 

 

(12

)

24

 

(13

)

 


(1)              Changes in fair value for available-for-sale investments are recorded in Accumulated other comprehensive income (loss), unless other-than-temporarily impaired, while gains and losses from sales are recorded in Realized gains (losses) from sales of investments on the Consolidated Statement of Income.

(2)              Unrealized gains (losses) on MSRs are recorded in Other revenue on the Consolidated Statement of Income.

(3)              Represents the amount of total gains or losses for the period, included in earnings (and Accumulated other comprehensive income (loss) for changes in fair value for available-for-sale investments), attributable to the change in fair value relating to assets and liabilities classified as Level 3 that are still held at December 31, 2013.

(4)              Total Level 3 derivative assets and liabilities have been netted in these tables for presentation purposes only.

 

Significant valuation techniques and most significant unobservable inputs used in Level 3 fair value measurements

 

 

As of December 31, 2013

 

Fair Value(1)
(in millions)

 

Methodology

 

Input

 

Low(2)(3)

 

High(2)(3)

 

Weighted
Average(4)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

$

3,299

 

Model-based

 

Interest rate

 

1.33

%

2.19

%

2.04

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

$

2,869

 

Price-based

 

Price

 

$

0.10

 

$

117.78

 

$

77.60

 

 

 

1,241

 

Yield analysis

 

Yield

 

0.03

%

21.80

%

8.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipal, foreign government, corporate and other debt securities

 

$

5,361

 

Price-based

 

Price

 

$

 

$

126.49

 

$

87.47

 

 

 

2,014

 

Cash flow

 

Credit spread

 

11

bps

375

bps

213

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities(5)

 

$

947

 

Price-based

 

Price (5)

 

$

0.31

 

$

93.66

 

$

86.90

 

 

 

827

 

Cash flow

 

Yield

 

4.00

%

5.00

%

4.50

%

 

 

 

 

 

 

WAL

 

0.01

years

3.55

years

1.38

years

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-backed securities

 

$

4,539

 

Price-based

 

Price

 

$

 

$

135.83

 

$

70.89

 

 

 

1,300

 

Model-based

 

Credit spread

 

25

bps

378

bps

302

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-marketable equity

 

$

2,324

 

Price-based

 

Fund NAV

 

$

612

 

$

336,559,340

 

$

124,080,454

 

 

 

1,470

 

Comparables analysis

 

EBITDA multiples

 

4.20

x

16.90

x

9.78

x

 

 

533

 

Cash flow

 

Discount to price

 

%

75.00

%

3.47

%

 

 

 

 

 

 

Price-to-book ratio

 

0.90

x

1.05

x

1.02

x

 

 

 

 

 

 

PE ratio

 

9.10

x

9.10

x

9.10

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives—Gross(6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts (gross)

 

$

5,721

 

Model-based

 

Interest rate (IR) lognormal volatility

 

10.60

%

87.20

%

21.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts (gross)

 

$

1,727

 

Model-based

 

Foreign exchange (FX) volatility

 

1.00

%

28.00

%

13.45

%

 

 

189

 

Cash flow

 

Interest rate

 

0.11

%

13.88

%

6.02

%

 

 

 

 

 

 

IR-FX correlation

 

40.00

%

60.00

%

50.00

%

 

 

 

 

 

 

IR-IR correlation

 

40.00

%

68.79

%

40.52

%

 

 

 

 

 

 

Credit spread

 

25

bps

419

bps

162

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity contracts (gross)(7)

 

$

3,189

 

Model-based

 

Equity volatility

 

10.02

%

73.48

%

29.87

%

 

 

563

 

Price-based

 

Equity forward

 

79.10

%

141.00

%

100.24

%

 

 

 

 

 

 

Equity-equity correlation

 

(81.30

)%

99.40

%

48.45

%

 

 

 

 

 

 

Equity-FX correlation

 

(70.00

)%

55.00

%

0.60

%

 

 

 

 

 

 

Price

 

$

 

$

118.75

 

$

88.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity contracts (gross)

 

$

1,955

 

Model-based

 

Commodity volatility

 

4.00

%

146.00

%

15.00

%

 

 

 

 

 

 

Commodity correlation

 

(75.00

)%

90.00

%

32.00

%

 

 

 

 

 

 

Forward price

 

23.00

%

242.00

%

105.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit derivatives (gross)

 

$

4,767

 

Model-based

 

Recovery rate

 

20.00

%

64.00

%

38.11

%

 

 

1,520

 

Price-based

 

Credit correlation

 

5.00

%

95.00

%

47.43

%

 

 

 

 

 

 

Price

 

$

0.02

 

$

115.20

 

$

29.83

 

 

 

 

 

 

 

Credit spread

 

3

bps

1,335

bps

203

bps

 

 

 

 

 

 

Upfront points

 

2.31

 

100.00

 

57.69

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nontrading derivatives and other financial assets and liabilities measured on a recurring basis (gross)(6)

 

$

82

 

Price-based

 

EBITDA multiples

 

5.20

x

12.60

x

12.08

x

 

 

60

 

Comparables analysis

 

PE ratio

 

6.90

x

6.90

x

6.90

x

 

 

38

 

Model-based

 

Price-to-book Ratio

 

1.05

x

1.05

x

1.05

x

 

 

 

 

 

 

Price

 

$

0.00

 

$

105.10

 

$

71.25

 

 

 

 

 

 

 

Fund NAV

 

$

1.00

 

$

10,688,600

 

$

9,706,488

 

 

 

 

 

 

 

Discount to price

 

%

35.00

%

16.36

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,153

 

Price-based

 

Price

 

$

 

$

103.75

 

$

91.19

 

 

 

1,422

 

Model-based

 

Yield

 

1.60

%

4.50

%

2.10

%

 

 

549

 

Yield analysis

 

Credit spread

 

49

bps

1,600

bps

302

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

$

2,625

 

Cash flow

 

Yield

 

3.64

%

12.00

%

7.19

%

 

 

 

 

 

 

WAL

 

2.27

years

9.44

years

6.12

years

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

890

 

Model-based

 

Equity volatility

 

14.79

%

42.15

%

27.74

%

 

 

 

 

 

 

Mean reversion

 

1.00

%

20.00

%

10.50

%

 

 

 

 

 

 

Equity-IR correlation

 

9.00

%

20.50

%

19.81

%

 

 

 

 

 

 

Forward price

 

23.00

%

242.00

%

105.00

%

 

 

 

 

 

 

Commodity correlation

 

(75.00

)%

90.00

%

32.00

%

 

 

 

 

 

 

Commodity volatility

 

4.00

%

146.00

%

15.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

$

902

 

Model-based

 

Interest rate

 

0.47

%

3.66

%

2.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading account liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold, not yet purchased

 

$

289

 

Model-based

 

Credit spread

 

166

bps

180

bps

175

bps

 

 

$

273

 

Price-based

 

Credit IR correlation

 

(68.00

)%

5.00

%

(50.00

)%

 

 

 

 

 

 

Price

 

$

 

$

124.25

 

$

99.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings and long-term debt

 

$

5,957

 

Model-based

 

IR lognormal volatility

 

10.60

%

87.20

%

20.97

%

 

 

868

 

Price-based

 

Equity forward

 

79.10

%

141.00

%

99.51

%

 

 

 

 

 

 

Equity volatility

 

10.70

%

57.20

%

19.41

%

 

 

 

 

 

 

Equity-FX correlation

 

(70.00

)%

55.00

%

0.60

%

 

 

 

 

 

 

Equity-equity correlation

 

(81.30

)%

99.40

%

48.30

%

 

 

 

 

 

 

Interest rate

 

4.00

%

10.00

%

5.00

%

 

 

 

 

 

 

Price

 

$

0.63

 

$

103.75

 

$

80.73

 

 


(1)             The fair value amounts presented in this table represent the primary valuation technique or techniques for each class of assets or liabilities.

(2)             Some inputs are shown as zero due to rounding.

(3)             When the low and high inputs are the same, there is either a constant input applied to all positions, or the methodology involving the input applies to one large position only.

(4)             Where provided, weighted averages are calculated based on the fair value of the instrument.

(5)             For equity securities, the price input is expressed on an absolute basis, not as a percentage of the notional amount.

(6)             Both trading and nontrading account derivatives—assets and liabilities—are presented on a gross absolute value basis.

(7)             Includes hybrid products.

 

As of December 31, 2012

 

Fair Value(1)
(in millions)

 

Methodology

 

Input

 

Low(2)(3)

 

High(2)(3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

$

4,786

 

Cash flow

 

Interest rate

 

1.09

%

1.50

%

 

 

 

 

 

 

 

 

 

 

 

 

Trading and investment securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

$

4,402

 

Price-based

 

Price

 

$

 

$

135.00

 

 

 

1,148

 

Yield analysis

 

Yield

 

%

25.84

%

 

 

 

 

 

 

Prepayment period

 

2.16

years

7.84

years

 

 

 

 

 

 

 

 

 

 

 

 

State and municipal, foreign government, corporate and other debt securities

 

$

4,416

 

Price-based

 

Price

 

$

0.00

 

$

159.63

 

 

 

1,231

 

Cash flow

 

Yield

 

0.00

%

30.00

%

 

 

787

 

Yield analysis

 

Credit spread

 

35

bps

300

bps

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

$

792

 

Cash flow

 

Yield

 

9.00

%

10.00

%

 

 

147

 

Price-based

 

Prepayment period

 

3

years

3

years

 

 

 

 

 

 

Price

 

$

0.00

 

$

750.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-backed securities

 

$

4,253

 

Price-based

 

Price

 

$

 

$

137

 

 

 

1,775

 

Internal model

 

Yield

 

%

27.00

%

 

 

561

 

Cash flow

 

Credit correlation

 

15.00

%

90.00

%

 

 

 

 

 

 

Weighted average life (WAL)

 

0.34

years

16.07

years

 

 

 

 

 

 

 

 

 

 

 

 

Non-marketable equity

 

$

2,768

 

Price-based

 

Fund NAV

 

$

1.00

 

$

456,773,838

 

 

 

1,803

 

Comparables analysis

 

EBITDA multiples

 

4.70

x

14.39

x

 

 

 

 

 

 

Price-to-book ratio

 

0.77

x

1.50

x

 

 

709

 

Cash flow

 

Discount to price

 

%

75.00

%

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives—Gross (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts (gross)

 

$

3,202

 

Internal model

 

Interest rate (IR)-IR correlation

 

(98.00

)%

90.00

%

 

 

 

 

 

 

Credit spread

 

0

bps

550.27

bps

 

 

 

 

 

 

IR volatility

 

0.09

%

100.00

%

 

 

 

 

 

 

Interest rate

 

%

15.00

%

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts (gross)

 

$

1,542

 

Internal model

 

Foreign exchange (FX) volatility

 

3.20

%

67.35

%

 

 

 

 

 

 

IR-FX correlation

 

40.00

%

60.00

%

 

 

 

 

 

 

Credit spread

 

0

bps

376

bps

 

 

 

 

 

 

 

 

 

 

 

 

Equity contracts (gross) (5)

 

$

4,669

 

Internal model

 

Equity volatility

 

1.00

%

185.20

%

 

 

 

 

 

 

Equity forward

 

74.94

%

132.70

%

 

 

 

 

 

 

Equity-equity correlation

 

1.00

%

99.90

%

 

 

 

 

 

 

 

 

 

 

 

 

Commodity contracts (gross)

 

$

2,160

 

Internal model

 

Forward price

 

37.45

%

181.50

%

 

 

 

 

 

 

Commodity correlation

 

(77.00

)%

95.00

%

 

 

 

 

 

 

Commodity volatility

 

5.00

%

148.00

%

 

 

 

 

 

 

 

 

 

 

 

 

Credit derivatives (gross)

 

$

4,777

 

Internal model

 

Price

 

$

0.00

 

$

121.16

 

 

 

3,886

 

Price-based

 

Recovery rate

 

6.50

%

78.00

%

 

 

 

 

 

 

Credit correlation

 

5.00

%

99.00

%

 

 

 

 

 

 

Credit spread

 

0

bps

2,236

bps

 

 

 

 

 

 

Upfront points

 

3.62

 

100.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Nontrading derivatives and other financial assets and liabilities measured on a recurring basis (gross) (4)

 

$

2,000

 

External model

 

Price

 

$

100.00

 

$

100.00

 

 

 

461

 

Internal model

 

Redemption rate

 

30.79

%

99.50

%

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,447

 

Price-based

 

Price

 

$

0.00

 

$

103.32

 

 

 

1,423

 

Yield analysis

 

Credit spread

 

55

bps

600.19

bps

 

 

888

 

Internal model

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

$

1,858

 

Cash flow

 

Yield

 

%

53.19

%

 

 

 

 

 

 

Prepayment period

 

2.16

years

7.84

years

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

785

 

Internal model

 

Equity volatility

 

11.13

%

86.10

%

 

 

 

 

 

 

Forward price

 

67.80

%

182.00

%

 

 

 

 

 

 

Commodity correlation

 

(76.00

)%

95.00

%

 

 

 

 

 

 

Commodity volatility

 

5.00

%

148.00

%

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

$

841

 

Internal model

 

Interest rate

 

0.33

%

4.91

%

 

 

 

 

 

 

 

 

 

 

 

 

Trading account liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold, not yet purchased

 

$

265

 

Internal model

 

Price

 

$

0.00

 

$

166.47

 

 

 

75

 

Price-based

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings and long-term debt

 

$

5,067

 

Internal model

 

Price

 

$

0.00

 

$

121.16

 

 

 

1,112

 

Price-based

 

Equity volatility

 

12.40

%

185.20

%

 

 

649

 

Yield analysis

 

Equity forward

 

75.40

%

132.70

%

 

 

 

 

 

 

Equity-equity correlation

 

1.00

%

99.90

%

 

 

 

 

 

 

Equity-FX correlation

 

(80.50

)%

50.40

%

 


(1)             The fair value amounts presented in this table represent the primary valuation technique or techniques for each class of assets or liabilities.

(2)             Some inputs are shown as zero due to rounding.

(3)             When the low and high inputs are the same, there is either a constant input applied to all positions, or the methodology involving the input applies to one large position only.

(4)             Both trading and nontrading account—derivatives assets and liabilities—are presented on a gross absolute value basis.

(5)             Includes hybrid products.

 

Items measured at fair value of a nonrecurring basis

 

 

In millions of dollars

 

Fair value

 

Level 2

 

Level 3

 

December 31, 2013

 

 

 

 

 

 

 

Loans held-for-sale

 

$

3,483

 

$

2,165

 

$

1,318

 

Other real estate owned

 

138

 

15

 

123

 

Loans(1)

 

4,713

 

3,947

 

766

 

Total assets at fair value on a nonrecurring basis

 

$

8,334

 

$

6,127

 

$

2,207

 

 


(1)         Represents impaired loans held for investment whose carrying amount is based on the fair value of the underlying collateral, including primarily real-estate secured loans.

 

In millions of dollars

 

Fair value

 

Level 2

 

Level 3

 

December 31, 2012

 

 

 

 

 

 

 

Loans held-for-sale

 

$

2,647

 

$

1,159

 

$

1,488

 

Other real estate owned

 

201

 

22

 

179

 

Loans(1)

 

5,732

 

5,160

 

572

 

Other assets(2)

 

4,725

 

4,725

 

 

Total assets at fair value on a nonrecurring basis

 

$

13,305

 

$

11,066

 

$

2,239

 

 


(1)         Represents impaired loans held for investment whose carrying amount is based on the fair value of the underlying collateral, including primarily real-estate secured loans.

(2)         Represents Citi’s then-remaining 35% investment in the Morgan Stanley Smith Barney joint venture whose carrying amount was the agreed purchase price. See Note 14 to the Consolidated Financial Statements.

 

Valuation techniques and inputs for Level 3 nonrecurring fair value measurements

 

 

As of December 31, 2013

 

Fair Value(1)
(in millions)

 

Methodology

 

Input

 

Low

 

High

 

Weighted
average(2)

 

Loans held-for-sale

 

$

912

 

Price-based

 

Price

 

$

60.00

 

$

100.00

 

$

98.77

 

 

 

393

 

Cash flow

 

Credit spread

 

45

bps

80

bps

64

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned

 

$

98

 

Price-based

 

Discount to price

 

24.00

%

59.00

%

32.22

%

 

 

17

 

Cash flow

 

Price

 

$

60.46

 

$

100.00

 

$

96.67

 

 

 

 

 

 

 

Appraised value

 

$

636,249

 

$

15,897,503

 

$

11,392,478

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans(3)

 

$

581

 

Price-based

 

Discount to price

 

24.00

%

34.00

%

26.48

%

 

 

109

 

Model-based

 

Price

 

$

52.40

 

$

68.39

 

$

65.32

 

 

 

 

 

 

 

Appraised value

 

$

6,500,000

 

$

86,000,000

 

$

43,532,719

 

 


(1)         The fair value amounts presented in this table represent the primary valuation technique or techniques for each class of assets or liabilities.

(2)         Weighted averages are calculated based on the fair value of the instrument.

(3)         Represents loans held for investment whose carrying amounts are based on the fair value of the underlying collateral.

 

As of December 31, 2012

 

Fair Value(1)
(in millions)

 

Methodology

 

Input

 

Low

 

High

 

Loans held-for-sale

 

$

747

 

Price-based

 

Price

 

$

63.42

 

$

100.00

 

 

 

485

 

External model

 

Credit spread

 

40

bps

40

bps

 

 

174

 

Recovery analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned

 

$

165

 

Price-based

 

Discount to price

 

11.00

%

50.00

%

 

 

 

 

 

 

Price(2)

 

$

39,774

 

$

15,457,452

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans(3)

 

$

351

 

Price-based

 

Discount to price

 

25.00

%

34.00

%

 

 

111

 

Internal model

 

Price(2)

 

$

6,272,242

 

$

86,200,000

 

 

 

 

 

 

 

Discount rate

 

6.00

%

16.49

%

 


(1)         The fair value amounts presented in this table represent the primary valuation technique or techniques for each class of assets or liabilities.

(2)         Prices are based on appraised values.

(3)         Represents loans held for investment whose carrying amounts are based on the fair value of the underlying collateral.

 

Changes in total nonrecurring fair value measurements

 

 

In millions of dollars

 

Year ended
December 31, 2013

 

Loans held-for-sale

 

$

 

Other real estate owned

 

(6

)

Loans(1)

 

(761

)

Total nonrecurring fair value gains (losses)

 

$

(767

)

 


(1)         Represents loans held for investment whose carrying amount is based on the fair value of the underlying collateral, including primarily real-estate loans.

 

In millions of dollars

 

Year ended
December 31, 2012

 

Loans held-for-sale

 

$

(19

)

Other real estate owned

 

(29

)

Loans(1)

 

(1,489

)

Other assets(2)

 

(3,340

)

Total nonrecurring fair value gains (losses)

 

$

(4,877

)

 


(1)         Represents loans held for investment whose carrying amount is based on the fair value of the underlying collateral, including primarily real-estate loans.

(2)         The 12 months ended December 31, 2012 includes the recognition of a $3,340 million impairment charge related to the carrying value of Citi’s then-remaining 35% interest in MSSB. See Note 14 to the Consolidated Financial Statements.

 

Estimated Fair Value of Financial Instruments

 

 

 

 

December 31, 2013

 

Estimated fair value

 

 

 

Carrying

 

Estimated

 

 

 

 

 

 

 

In billions of dollars

 

value

 

fair value

 

Level 1

 

Level 2

 

Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Investments

 

$

17.8

 

$

18.2

 

$

5.3

 

$

11.9

 

$

1.0

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

115.6

 

115.6

 

 

105.5

 

10.1

 

Loans(1)(2)

 

637.9

 

635.1

 

 

5.6

 

629.5

 

Other financial assets(2)(3)

 

254.2

 

254.2

 

9.4

 

191.7

 

53.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

966.6

 

$

965.6

 

$

 

$

776.4

 

$

189.2

 

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

152.0

 

152.0

 

 

147.1

 

4.9

 

Long-term debt(4)

 

194.2

 

201.3

 

 

175.6

 

25.7

 

Other financial liabilities(5)

 

136.2

 

136.2

 

 

41.2

 

95.0

 

 

 

 

December 31, 2012

 

Estimated fair value

 

 

 

Carrying

 

Estimated

 

 

 

 

 

 

 

In billions of dollars

 

value

 

fair value

 

Level 1

 

Level 2

 

Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Investments

 

$

17.9

 

$

18.4

 

$

3.0

 

$

14.3

 

$

1.1

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

100.7

 

100.7

 

 

94.8

 

5.9

 

Loans(1)(2)

 

621.9

 

612.2

 

 

4.2

 

608.0

 

Other financial assets(2)(3)

 

192.8

 

192.8

 

11.4

 

128.3

 

53.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

929.1

 

$

927.4

 

$

 

$

748.7

 

$

178.7

 

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

94.5

 

94.5

 

 

94.4

 

0.1

 

Long-term debt(4)

 

209.7

 

215.3

 

 

177.0

 

38.3

 

Other financial liabilities(5)

 

139.0

 

139.0

 

 

42.2

 

96.8

 

 


(1)         The carrying value of loans is net of the Allowance for loan losses of $19.6 billion for December 31, 2013 and $25.5 billion for December 31, 2012. In addition, the carrying values exclude $2.9 billion and $2.8 billion of lease finance receivables at December 31, 2013 and December 31, 2012, respectively.

(2)         Includes items measured at fair value on a nonrecurring basis.

(3)         Includes cash and due from banks, deposits with banks, brokerage receivables, reinsurance recoverable and other financial instruments included in Other assets on the Consolidated Balance Sheet, for all of which the carrying value is a reasonable estimate of fair value.

(4)         The carrying value includes long-term debt balances under qualifying fair value hedges.

(5)         Includes brokerage payables, separate and variable accounts, short-term borrowings (carried at cost) and other financial instruments included in Other liabilities on the Consolidated Balance Sheet, for all of which the carrying value is a reasonable estimate of fair value.